Khaitan (India) Ltd

₹ 95.0 1.64%

19 Nov 10:43 a.m.

khaitansugar.com BSE: 590068 NSE: KHAITANLTD

About

Incorporated in 1936, Khaitan (India) Ltd manufactures sugar and trades in electrical
goods^[1]

Key Points

Business Overview:^[1]
Company cultivates sugarcane in its captive
farms and utilizes the same for manufacturing
sugar in its factory and it also deals in electrical goods and is the owner of Khaitan a brand that fetches royalty from its users.

Website BSE NSE - BE

Market Cap ₹ 45.1 Cr.
Current Price ₹ 95.0
High / Low ₹ 128 / 53.5
Stock P/E 10.5
Book Value ₹ 48.5
Dividend Yield 0.00 %
ROCE 12.8 %
ROE 2.62 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Debtor days have improved from 60.9 to 42.0 days.

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of -10.2% over past five years.
Company has a low return on equity of -6.18% over last 3 years.
Promoters have pledged 32.8% of their holding.
Company's cost of borrowing seems high

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	13.63	12.98	16.61	17.87	13.84	14.76	12.99	13.73	14.96	13.72	15.96	19.39	14.77
	13.16	11.98	19.62	17.12	13.44	14.44	14.98	12.32	13.87	13.04	15.64	16.63	13.49
Operating Profit	0.47	1.00	-3.01	0.75	0.40	0.32	-1.99	1.41	1.09	0.68	0.32	2.76	1.28
OPM %	3.45%	7.70%	-18.12%	4.20%	2.89%	2.17%	-15.32%	10.27%	7.29%	4.96%	2.01%	14.23%	8.67%
	0.04	0.14	1.79	0.04	0.10	1.61	3.87	0.07	0.08	0.08	0.97	0.10	0.13
Interest	0.95	0.74	0.12	0.65	0.75	0.73	0.32	0.60	1.27	0.70	0.30	0.68	0.62
Depreciation	0.45	0.45	0.45	0.45	0.45	0.45	0.62	0.49	0.49	0.49	-0.99	0.10	0.10
Profit before tax	-0.89	-0.05	-1.79	-0.31	-0.70	0.75	0.94	0.39	-0.59	-0.43	1.98	2.08	0.69
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	-0.89	-0.05	-1.79	-0.31	-0.70	0.75	0.94	0.39	-0.59	-0.43	1.97	2.08	0.69
EPS in Rs	-1.87	-0.11	-3.77	-0.65	-1.47	1.58	1.98	0.82	-1.24	-0.91	4.15	4.38	1.45
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	25.44	29.71	26.65	9.12	15.74	79.08	100.25	56.65	45.27	52.26	59.46	58.37	63.84
	22.90	26.28	26.30	10.97	13.35	76.96	95.60	58.01	43.42	52.73	59.42	54.35	58.80
Operating Profit	2.54	3.43	0.35	-1.85	2.39	2.12	4.65	-1.36	1.85	-0.47	0.04	4.02	5.04
OPM %	9.98%	11.54%	1.31%	-20.29%	15.18%	2.68%	4.64%	-2.40%	4.09%	-0.90%	0.07%	6.89%	7.89%
	2.19	0.42	0.78	0.66	4.04	3.82	0.43	0.44	0.39	2.01	5.63	1.20	1.28
Interest	5.14	4.28	4.85	4.61	1.78	2.21	2.68	2.18	2.95	3.03	3.02	3.39	2.30
Depreciation	1.47	1.41	1.77	1.76	2.14	2.07	1.81	1.81	1.80	1.80	1.97	0.49	-0.30
Profit before tax	-1.88	-1.84	-5.49	-7.56	2.51	1.66	0.59	-4.91	-2.51	-3.29	0.68	1.34	4.32
Tax %	0.00%	0.00%	1.82%	0.00%	0.00%	0.00%	0.00%	0.00%	129.88%	0.00%	0.00%	0.00%
	-1.88	-1.84	-5.59	-7.56	2.51	1.66	0.59	-4.91	-5.77	-3.29	0.68	1.34	4.31
EPS in Rs	-3.96	-3.87	-11.77	-15.92	5.28	3.49	1.24	-10.34	-12.15	-6.93	1.43	2.82	9.07
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	7%
5 Years:	-10%
3 Years:	9%
TTM:	13%

Compounded Profit Growth
10 Years:	9%
5 Years:	-3%
3 Years:	28%
TTM:	189%

Stock Price CAGR
10 Years:	22%
5 Years:	37%
3 Years:	41%
1 Year:	67%

Return on Equity
10 Years:	-7%
5 Years:	-13%
3 Years:	-6%
Last Year:	3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	4.75	4.75	4.75	4.75	4.75	4.75	4.75	4.75	4.75	4.75	4.75	4.75	4.75
Reserves	50.28	48.44	41.91	34.35	37.06	32.37	30.35	19.09	15.39	12.74	13.88	15.49	18.27
	42.28	43.64	46.67	46.08	33.08	36.62	21.32	19.77	17.80	15.38	10.24	11.72	9.88
	8.13	9.87	9.53	9.57	19.85	40.49	47.75	39.82	40.49	43.71	42.53	37.87	38.41
Total Liabilities	105.44	106.70	102.86	94.75	94.74	114.23	104.17	83.43	78.43	76.58	71.40	69.83	71.31
	62.57	61.94	59.43	58.16	56.20	54.14	52.52	50.73	49.00	49.65	48.02	47.50	47.35
CWIP	0.00	0.00	0.00	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	16.50	16.50	16.50	13.32	13.32	11.08	9.41	2.89	2.89	2.89	2.46	2.46	2.46
	26.37	28.26	26.93	23.24	25.22	49.01	42.24	29.81	26.54	24.04	20.92	19.87	21.50
Total Assets	105.44	106.70	102.86	94.75	94.74	114.23	104.17	83.43	78.43	76.58	71.40	69.83	71.31

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	1.59	1.57	3.02	0.59	10.95	1.86	17.91	3.29	4.69	6.22	7.48	0.83
	1.77	-0.56	0.48	3.27	0.19	-3.15	0.21	0.31	0.26	-1.02	0.01	0.30
	-3.10	-1.71	-3.29	-3.92	-11.15	1.34	-17.98	-3.73	-4.93	-4.91	-7.59	-1.40
Net Cash Flow	0.26	-0.70	0.21	-0.06	-0.01	0.04	0.13	-0.12	0.02	0.29	-0.09	-0.26

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	11.62	7.99	9.45	24.01	43.36	103.76	82.54	76.29	83.29	86.05	54.57	42.02
Inventory Days	389.24	345.67	299.25	814.35	113.18	52.83	31.83	44.55	58.13	34.84	45.47	49.53
Days Payable	109.64	125.64	101.35	258.41	488.18	144.04	145.61	187.46	224.21	183.36	169.16	180.92
Cash Conversion Cycle	291.23	228.02	207.35	579.95	-331.64	12.55	-31.25	-66.62	-82.80	-62.48	-69.12	-89.37
Working Capital Days	109.33	97.30	97.93	155.29	-109.69	23.03	-28.58	-78.28	-142.79	-145.41	-144.56	-142.95
ROCE %	1.91%	2.51%	-1.01%	-3.59%	5.36%	5.19%	5.02%	-5.46%	1.08%	-0.73%	7.52%	12.82%

Shareholding Pattern

Numbers in percentages

3 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	60.24%	60.24%	60.24%	60.25%	60.25%	60.25%	60.25%	60.25%	60.25%	60.25%	60.24%	60.24%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	39.73%	39.73%	39.73%	39.72%	39.74%	39.73%	39.74%	39.73%	39.74%	39.72%	39.74%	39.74%
No. of Shareholders	3,809	4,104	4,147	4,210	4,417	4,349	4,449	4,418	4,566	5,571	5,411	5,515

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	60.24%	60.24%	60.24%	60.24%	60.24%	60.24%	60.25%	60.25%	60.24%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%
	39.73%	39.73%	39.73%	39.73%	39.73%	39.73%	39.73%	39.72%	39.74%
No. of Shareholders	3,085	3,138	3,514	3,524	3,537	4,104	4,349	5,571	5,515

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Khaitan (India) Ltd

Khaitan (India) Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports